[LIPO] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -37.53%
YoY- 67.18%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 60,940 61,316 33,980 44,240 45,568 38,612 33,184 10.65%
PBT 9,112 13,964 1,872 4,964 2,544 3,164 1,928 29.52%
Tax -2,608 -3,228 -188 -1,400 -372 -656 -96 73.33%
NP 6,504 10,736 1,684 3,564 2,172 2,508 1,832 23.50%
-
NP to SH 6,392 10,624 1,648 3,464 2,072 2,420 1,788 23.64%
-
Tax Rate 28.62% 23.12% 10.04% 28.20% 14.62% 20.73% 4.98% -
Total Cost 54,436 50,580 32,296 40,676 43,396 36,104 31,352 9.62%
-
Net Worth 80,656 72,573 66,321 65,956 59,343 55,458 53,740 6.99%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 80,656 72,573 66,321 65,956 59,343 55,458 53,740 6.99%
NOSH 50,410 50,398 50,243 50,348 50,291 50,416 50,224 0.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.67% 17.51% 4.96% 8.06% 4.77% 6.50% 5.52% -
ROE 7.93% 14.64% 2.48% 5.25% 3.49% 4.36% 3.33% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 120.89 121.66 67.63 87.87 90.61 76.59 66.07 10.58%
EPS 12.68 21.12 3.28 6.88 4.12 4.80 3.56 23.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.44 1.32 1.31 1.18 1.10 1.07 6.93%
Adjusted Per Share Value based on latest NOSH - 50,348
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 121.06 121.80 67.50 87.88 90.52 76.70 65.92 10.65%
EPS 12.70 21.10 3.27 6.88 4.12 4.81 3.55 23.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6022 1.4417 1.3175 1.3102 1.1789 1.1017 1.0676 6.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.83 0.64 0.52 0.45 0.68 0.65 0.60 -
P/RPS 0.69 0.53 0.77 0.51 0.75 0.85 0.91 -4.50%
P/EPS 6.55 3.04 15.85 6.54 16.50 13.54 16.85 -14.56%
EY 15.28 32.94 6.31 15.29 6.06 7.38 5.93 17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.39 0.34 0.58 0.59 0.56 -1.22%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 26/11/10 17/11/09 17/11/08 29/11/07 24/11/06 29/11/05 -
Price 1.10 0.54 0.66 0.55 0.68 0.69 0.60 -
P/RPS 0.91 0.44 0.98 0.63 0.75 0.90 0.91 0.00%
P/EPS 8.68 2.56 20.12 7.99 16.50 14.38 16.85 -10.46%
EY 11.53 39.04 4.97 12.51 6.06 6.96 5.93 11.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.38 0.50 0.42 0.58 0.63 0.56 3.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment